| Revenue | DKK 60,6M | +4% |
| EBITDA | DKK 29,6M | +9% |
| Net profit | DKK 11,2M | +18% |
| Total assets | DKK 300,7M | +26% |
| Equity | DKK 154,1M | +8% |
| Employees | 12 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.686 | 37.465 | 52.211 | 46.793 | 55.788 | 65.706 | 59.037 | 56.785 | 51.276 | 59.513 | 66.834 | 58.164 | 60.557 |
| Staff expenses | -561 | -1.143 | -978 | -998 | -1.262 | -1.599 | -1.577 | -1.611 | -1.528 | -1.392 | -1.355 | -1.303 | -1.307 |
| EBITDA | 9.126 | 6.911 | 18.632 | 23.376 | 15.999 | 18.060 | 14.727 | 23.355 | 17.109 | 21.424 | 31.231 | 27.291 | 29.636 |
| Depreciation & amort. | -23.150 | -5.110 | -5.971 | -6.400 | -5.665 | -6.236 | -5.172 | -9.626 | -13.804 | -12.147 | -12.776 | -11.791 | -11.601 |
| EBIT | -14.024 | 1.800 | 12.661 | 16.976 | 10.334 | 11.824 | 9.555 | 13.729 | 3.305 | 9.277 | 18.455 | 15.500 | 18.035 |
| Net financials | -825 | -1.149 | -1.412 | -876 | -55 | -2.450 | -3.105 | -3.255 | -4.567 | 941 | -5.218 | -5.899 | -6.741 |
| Profit before tax | -14.849 | 652 | 11.249 | 16.100 | 10.280 | 9.374 | 6.450 | 10.475 | -1.262 | 10.218 | 13.237 | 9.600 | 11.294 |
| Tax | 15 | 8 | 29 | -50 | 110 | 176 | 106 | 7 | 96 | 365 | -134 | 110 | 116 |
| Net profit | -14.864 | 644 | 11.220 | 16.151 | 10.170 | 9.198 | 6.344 | 10.467 | -1.358 | 9.853 | 13.371 | 9.490 | 11.178 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 58.952 | 110.740 | 125.752 | 159.891 | 172.640 | 147.409 | 142.275 | 217.182 | 211.097 | 241.282 | 245.513 | 238.849 | 300.673 |
| Equity | 30.810 | 54.434 | 65.654 | 81.805 | 75.975 | 71.173 | 74.517 | 115.120 | 112.762 | 121.115 | 134.086 | 142.876 | 154.055 |
| Long-term debt | 16.338 | 42.200 | 38.650 | 56.126 | 71.093 | 56.955 | 46.534 | 66.303 | 71.193 | 103.020 | 92.149 | 78.258 | 113.736 |
| Short-term debt | 11.804 | 14.106 | 21.448 | 21.960 | 25.187 | 18.387 | 19.819 | 35.759 | 27.142 | 17.147 | 19.277 | 17.715 | 32.883 |
| Total debt | 28.141 | 56.306 | 60.098 | 78.086 | 96.280 | 75.341 | 66.353 | 102.062 | 98.335 | 120.167 | 111.427 | 95.973 | 146.618 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JP Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2012 | — | — | |
| Deputy Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 | |
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Pedersen Buchhave | Management | 0 companies |
| Rigmor Yvonne Möller | Board of Directors | 0 companies |
| Ann Gunnel Carina Olofsson | Chairman | 0 companies |
| Annika Marita Kristensson | Board of Directors | 0 companies |
| Steen Frydkjær Andersen | Board of Directors | 0 companies |
| Thomas Wilkens Andersen | Chairman | 0 companies |
| John Albin Sten | Board of Directors | 0 companies |
| Sigurd Peder Viseth | Board of Directors | 0 companies |
| Poul Erik Nielsen | Board of Directors | 0 companies |
| Arne Tryggve Möller | Deputy Chairman | 0 companies |